Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.98% first-year return on $51,219 initial cash invested.
-12.98%
Cash On Cash
4.23%
Cap Rate
0.64
DSCR
$1,592
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $2,146 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,219
Downpayment
20%
$48,780
Closing costs
1%
$2,439
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,592
Total Expenses
$2,146
Mortgage P&I
84%
$1,334
Property Taxes
19%
$309
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0